MSM:GMPI Income Statement

Financials in millions OMR. Fiscal year is January - December.

Millions OMR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	12.45	12.01	11.35	10.27	9.81	7.87
Revenue Growth (YoY)	10.04%	5.84%	10.42%	4.71%	24.71%	29.27%
Cost of Revenue	6.16	6.01	5.79	5.63	5.1	4.38
Gross Profit	6.3	6	5.56	4.64	4.71	3.49
Selling, General & Admin	3.14	3.08	3.03	2.78	2.62	2.32
Other Operating Expenses	-0.05	-0.04	-0.02	-0.04	-0.02	-0.03
Operating Expenses	3.09	3.05	3.02	2.75	2.59	2.29
Operating Income	3.21	2.96	2.54	1.89	2.12	1.2
Interest Expense	-0.17	-0.19	-0.25	-0.26	-0.27	-0.3
Currency Exchange Gain (Loss)	-0	-	-	-	-	0.01
Other Non Operating Income (Expenses)	-0.03	-0.03	-0.01	-0.01	-0.02	-0.01
EBT Excluding Unusual Items	3.01	2.74	2.29	1.63	1.83	0.9
Gain (Loss) on Sale of Assets	0.01	0.01	-	0	0	0
Pretax Income	3.02	2.75	2.29	1.63	1.83	0.9
Income Tax Expense	0.45	0.41	0.34	0.24	0.27	0.13
Net Income	2.57	2.34	1.95	1.39	1.56	0.76
Net Income to Common	2.57	2.34	1.95	1.39	1.56	0.76
Net Income Growth	34.78%	20.29%	40.56%	-11.09%	103.71%	181.34%
Shares Outstanding (Basic)	50	50	50	50	50	50
Shares Outstanding (Diluted)	50	50	50	50	50	50
EPS (Basic)	0.05	0.05	0.04	0.03	0.03	0.02
EPS (Diluted)	0.05	0.05	0.04	0.03	0.03	0.01
EPS Growth	34.45%	19.96%	41.68%	-11.65%	107.39%	181.11%
Free Cash Flow	2.33	2.82	2.49	0.42	0.92	1.91
Free Cash Flow Per Share	0.05	0.06	0.05	0.01	0.02	0.04
Dividend Per Share	0.023	0.023	0.018	0.014	0.008	0.006
Dividend Growth	24.73%	24.73%	33.82%	63.85%	43.10%	-
Gross Margin	50.57%	49.99%	49.00%	45.17%	47.98%	44.30%
Operating Margin	25.76%	24.63%	22.42%	18.44%	21.55%	15.20%
Profit Margin	20.61%	19.50%	17.16%	13.48%	15.88%	9.72%
Free Cash Flow Margin	18.69%	23.49%	21.97%	4.12%	9.36%	24.33%
EBITDA	3.84	3.58	3.21	2.49	2.74	1.82
EBITDA Margin	30.85%	29.85%	28.33%	24.24%	27.92%	23.08%
D&A For EBITDA	0.63	0.63	0.67	0.6	0.62	0.62
EBIT	3.21	2.96	2.54	1.89	2.12	1.2
EBIT Margin	25.76%	24.63%	22.42%	18.44%	21.55%	15.20%
Effective Tax Rate	15.03%	14.98%	14.99%	15.01%	14.96%	14.94%
Advertising Expenses	-	0.04	0.04	0.03	0.02	0.01

Source: S&P Global Market Intelligence. Standard template. Financial Sources.